FIRSTENERGY CORP (FE)
Electric Services · Utilities · $20.4B
Intrinsic Value (Consensus)
$39.62
Current Price
$35.20
Margin of Safety
+12.6%
12.6% Below Intrinsic Value
Value: $40
Price: $35
Valuation Model Estimates
Current Price: $35.20
DCF (Discounted Cash Flow)
$76.93
Graham Number
$29.27
Earnings Power Value
$17.09
Relative Value (P/E)
$35.20
Dividend Discount Model
$6.87
Consensus Value
$39.62
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.5%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.76
- EPS (Forward)
- $1.82
- Book Value
- $21.63
- P/E Ratio
- 20.0
- Forward P/E
- 19.3
- PEG Ratio
- —
- ROE
- 8.2%
- Debt/Equity
- —
- Revenue Growth
- 3.8%
- Earnings Growth
- 3.5%
- Dividend Yield
- 1.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance